Locaweb Servicos De Internet SA
BOVESPA:LWSA3

Watchlist Manager
Locaweb Servicos De Internet SA Logo
Locaweb Servicos De Internet SA
BOVESPA:LWSA3
Watchlist
Price: 3.77 BRL -1.82% Market Closed
Market Cap: 2.1B BRL

Relative Value

The Relative Value of one LWSA3 stock under the Base Case scenario is 7.61 BRL. Compared to the current market price of 3.77 BRL, Locaweb Servicos De Internet SA is Undervalued by 50%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

LWSA3 Relative Value
Base Case
7.61 BRL
Undervaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
65
Median 3Y
2.4
Median 5Y
4.3
Industry
2.4
Forward
1.3
vs History
61
vs Industry
17
Median 3Y
61
Median 5Y
153.6
Industry
22.6
Forward
14.1
vs History
85
vs Industry
45
Median 3Y
13.6
Median 5Y
25.4
Industry
16.9
vs History
26
vs Industry
6
Median 3Y
36.7
Median 5Y
24.1
Industry
21.6
vs History
88
vs Industry
81
Median 3Y
1.1
Median 5Y
1.5
Industry
2.9
vs History
85
vs Industry
71
Median 3Y
1.7
Median 5Y
2.8
Industry
2.4
Forward
1.1
vs History
85
vs Industry
73
Median 3Y
3.6
Median 5Y
6.2
Industry
4.9
vs History
88
vs Industry
53
Median 3Y
10.6
Median 5Y
19.9
Industry
12.5
Forward
5
vs History
88
vs Industry
42
Median 3Y
24.8
Median 5Y
55.3
Industry
16
Forward
9
vs History
74
vs Industry
50
Median 3Y
10.3
Median 5Y
17.4
Industry
15.5
vs History
61
vs Industry
18
Median 3Y
23.5
Median 5Y
44.2
Industry
18.8
vs History
84
vs Industry
85
Median 3Y
0.6
Median 5Y
1
Industry
2.4

Multiples Across Competitors

LWSA3 Competitors Multiples
Locaweb Servicos De Internet SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Locaweb Servicos De Internet SA
BOVESPA:LWSA3
2.1B BRL 1.5 63.7 6.3 12.8
CA
Shopify Inc
NYSE:SHOP
135.4B USD 14.4 84.1 105.9 108.9
US
Snowflake Inc.
NYSE:SNOW
67.8B USD 18.7 -52.8 -51.4 -45
US
Cloudflare Inc
NYSE:NET
54.8B USD 31 -671 -3 973.2 -353.2
US
Verisign Inc
NASDAQ:VRSN
26.5B USD 16.8 33.5 25 25.8
US
GoDaddy Inc
NYSE:GDDY
26.1B USD 5.6 34.6 26.2 29.7
ID
DCI Indonesia Tbk PT
IDX:DCII
363.6T IDR 163 339 282.3 282.3
US
Okta Inc
NASDAQ:OKTA
21.7B USD 8.3 773.4 779.2 -309.2
US
Twilio Inc
NYSE:TWLO
17.8B USD 3.9 -523.5 79.1 3 512.6
US
MongoDB Inc
NASDAQ:MDB
15.3B USD 7.6 -118.2 -64.7 -60
US
Akamai Technologies Inc
NASDAQ:AKAM
11.3B USD 2.8 24.9 9.1 17.9
P/E Multiple
Earnings Growth PEG
BR
Locaweb Servicos De Internet SA
BOVESPA:LWSA3
Average P/E: 193.3
63.7
79%
0.8
CA
Shopify Inc
NYSE:SHOP
84.1
15%
5.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -52.8 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -671 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
33.5
9%
3.7
US
GoDaddy Inc
NYSE:GDDY
34.6
15%
2.3
ID
DCI Indonesia Tbk PT
IDX:DCII
339
N/A N/A
US
Okta Inc
NASDAQ:OKTA
773.4
181%
4.3
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -523.5 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -118.2 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
24.9
30%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
Locaweb Servicos De Internet SA
BOVESPA:LWSA3
Average EV/EBITDA: 164.1
6.3
17%
0.4
CA
Shopify Inc
NYSE:SHOP
105.9
51%
2.1
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -51.4 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -3 973.2 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
25
7%
3.6
US
GoDaddy Inc
NYSE:GDDY
26.2
22%
1.2
ID
DCI Indonesia Tbk PT
IDX:DCII
282.3
N/A N/A
US
Okta Inc
NASDAQ:OKTA
779.2
251%
3.1
US
Twilio Inc
NYSE:TWLO
79.1
102%
0.8
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -64.7 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
9.1
14%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
Locaweb Servicos De Internet SA
BOVESPA:LWSA3
Average EV/EBIT: 570
12.8
36%
0.4
CA
Shopify Inc
NYSE:SHOP
108.9
48%
2.3
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -45 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -353.2 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
25.8
6%
4.3
US
GoDaddy Inc
NYSE:GDDY
29.7
18%
1.6
ID
DCI Indonesia Tbk PT
IDX:DCII
282.3
N/A N/A
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -309.2 N/A N/A
US
Twilio Inc
NYSE:TWLO
3 512.6
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -60 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
17.9
25%
0.7